OFF_MARKETRisky Deal31 days on market

2519 S Vista Ave

2519 S Vista Ave, Boise, ID 83705, Boise, ID 83705
$379,900
Zestimate®:$364,700

Listing Price

Property image 1
2519 S Vista Ave, Boise, ID 83705
Loc: Boise, ID
Days Listed
31
Tax Assessed
$339k
Zestimate®
$365k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,418/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

2

Whitney Elementary School

PK-6
0.8 mi away
3

South Junior High School

7-9
1.2 mi away
7

Borah Senior High School

9-12
2.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.97%
Total ROI
66.9%
Cash Flow
$-398/mo
DSCR
0.80
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Tax History

YearProperty TaxTax Assessment
2025$3,069.85$338,700
2024$2,822.75$338,300
2023$3,116.72$295,600
2022$3,215.58$358,300
2021$2,805.49$293,300
2020$2,929.5$236,300
2019$2,524.88$215,900
2018$2,465.85$166,300
2017$2,330.56$154,300
2016$2,330.56$141,900
2015$2,330.56$133,900
2012$1,811.72$82,500
2011$1,634.01$89,000
2010$1,721.74$100,000
2009$1,870.08$118,600
2007$650.73$140,500
2006$572.1$103,900
2003$507.56$83,300
2002$454.06$83,300
2001$432.76$74,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
1
Sq Ft
1,350
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $379,900Rent Basis: Observed Comp Model ($2,418/mo)State Tax Benchmark: 0.63% (ID)Hazard Reserve: $111/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.97%

NOI: $18,877/yr

Cash-on-Cash Yield
-5.5%

On $87,377 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+66.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.63% of basis)-$178/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$242/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$845/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,418/mo
Less: Operating Expenses-$845/mo
Net Operating Income (NOI)+$1,573/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$-398/mo
$-4,778/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boise.

2519 S Vista Ave | Boise, ID | Haven AI Analysis | Haven by ScoutHavens